300+ Reoccurring Medical Home Health Care
COVID-19 does not impact!
Established for 20+ years and with over 300 clients, matching the right caregiver with the right client is the goal of this patient-oriented at-home care company. Working in seven counties within the Dallas-Fort Worth Metroplex, this business travels to a patient’s home to provide wide ranging care options including nursing care, rehabilitation, evaluations, physical therapy, occupational therapy, speech therapy, and more. This team cares for their clients 24 hours a day, 7 days per week, 365 days a year. Caregivers are paired with individuals based on factors such as care needs, personality, medical specialty, and location, seeking to find the best match possible in order to provide the highest quality of care. Building upon the model, care can be extended to additional individuals within the service area, or expansion could be undertaken to gain new territories and serving more patients.
The highly-trained team includes nurses, home health aides, social workers as well as physical, occupational, and speech therapists. The owner oversees daily operations and provides assistance to the team as needed. The administrative team supports operations by providing scheduling, intake information, as well as billings. The administrative team works from the office, while most caregivers work remotely through the week. The office is a 3,600 square foot space that has private offices, a kitchenette, a conference room, and a large open work area with cubicles. The space will be available for continued lease, if desired.
- Year Established: 1998
- Location: Dallas-Fort Worth
- Service Area: Dallas-Fort Worth Metroplex
- Services: Home health care services including nursing care, medical care, rehabilitation, evaluations, physical therapy, occupational therapy, speech therapy, telehealth, and more
- Clients: Seniors, those needing care at home due to rehabilitation
- Lease: 3,600 sq. ft.: Private offices, kitchenette, conference room, open work area; available for continued lease, if desired.
- Reason for Selling: Retirement planning
- Personnel: 90: Nurses, home health aides, social workers, therapists (physical, occupational, and speech)
- Seller Training Period: 6-9 months
- Growth Opportunities: Build client base within the current operations, expand service area, build relationships with providers to gain more word-of-mouth referrals
- Current Owner’s Responsibilities: 15-20 hours/week
- List Price: $3,050,000
- Gross Sales:
- 2019: $3,429,188
- Cash Flow:
- 2019: $677,816
- 2018: $698,189
- Assets Included in Purchase*
- Equipment: $50,000
- AR: $224,837
- AP: $115,193
- Intangible Assets: Positive social media reviews, well-established company with many satisfied clients, Well-trained and educated team of nurses/caregivers
Cash Flow Analysis
|Description of Financial Statement||P&L Statement||P&L Statement||P&L Statement||Notes|
|Net Income Shown on Financial Statement||$90,309||$-32,665||$326,178|
|Compensation to Owner||$359,999||$360,001||$361,827|
|11% Tax on total W2 Salaries||$39,599||$28,800||$28,946|
|Auto-Personal Use||$3,950||$1,474||$5,430||Personal expense|
|Overhead for Outside Business||$60,000||$50,000||$40,000||Paid for separate business|
|Contributions/Donations||$0||$3,100||$3,840||Non-onward going expense|
|Property Taxes for Outside Business||$12,437||$28,493||$26,678||Paid for separate business|
|Private Insurance Recoup||$0||$175,000||$-87,500||Non-onward going expense|
|Other Non Reoccurring Expenses||$4,630||$0||$0|
|Seller's Cash Flow = Total Addbacks + Net Income||$677,816||$698,189||$733,219|
|Profit Margin||19.77 %||19.78 %||19.20 %|
- Profit margin: 20%
Clients and Services
- Those needing care at home due to rehabilitation
Home health care services:
- Nursing care
- Physical therapy
- Occupational therapy
- Speech therapy
- And more
Total personnel: 90
- Verified home health aides
- Physical therapists
- Occupational therapists
- Speech therapists
- Social workers
- Build client base within the current operations
- Expand service area
- Build relationships with providers to gain more word-of-mouth referrals
The Firm used a cash flow valuation methodology to determine the purchase price of the business.
The formula used is as follows:
Cash Flow x Prescribed Multiple = Fair Market Value
Cash flow is the sum of business net income plus any owner perks and any non-onward going expenses.
A prescribed multiple is determined by a 20 question, 100-point parameter ranking system that is used to analyze the current business health. Each question is based on a scale from 1 to 5: 1 being low, 2 below average, 3 average, 4 above average, 5 high. The average of the responses sum is the business’ prescribed multiplier.
For this business, a 2019 cash flow was used with a prescribed multiple is 4.5. With this information, the computation is as follows:
$677,816 x 4.5 = $3,050,172
The fair market value found above positions the business list price at $3,050,000
Purchase Price: $3,050,000
12.5%Buyer Down Payment: $381,250
12.5%Seller Financing: $381,250
75%Bank Loan: $2,287,500
Seller financing 5-year term at a rate of 4.50% equals a monthly loan payment of $7,108.
Bank loan 8-year term at a rate of 6% equals a monthly loan payment of $30,061.
After business expenses and loan payments, a buyer with a 12.5% down payment of $381,250 would retain a profit of $231,792, which results in a 60% return on investment in the first year.
A lender is required to have a minimum 1.5 coverage ratio for any business loans extended. At a proposed purchase price of $3,050,000 with the terms listed above, the coverage ratio is 1.52.
Please note that the decision of whether to extend a loan on any sale belongs to the bank, and this document does not guarantee specific terms or verify that financing is available.
*The Firm is not a real estate brokerage and therefore the staff will not handle any aspect of the lease, sale or purchase of real estate.
Offer Price: $
% Buyer Cash Down at Closing: $
% Seller Carry Back via Promissory Note: $
year term at a rate of %
% of Purchase Price secured by Buyer and Seller
Total Bank Loan Need: $
% of Purchase Price
Desired Loan Type:
Desired Bank Terms: year term at a rate of %
Total Business Assets, Inventory, and A/R: $
Total Undercollateralized Loan: $
|Monthly Payment to Bank:||$|
|Yearly Payment to Bank:||$|
|Monthly Payment to Seller:||$|
|Yearly Payment to Seller:||$|
|Total Monthly Debt Service:||$|
|Total Yearly Debt Service:||$|
Fixed Charge Coverage Ratio
The bank will require a minimum ratio of 1.5 to be lendable.
2019 cash flow
|Annual Debt Service:||$|
Buyer's Net Operating Income (NOI)
The amount of money the Buyer will retain as profit.
2019 cash flow
|Annual Debt Service:||-$|
Buyer's Return on Investment (ROI)
The rate of return on the Buyer's down payment.
|Document Title / Description|
This folder is empty.
Access to this Deal Room is restricted
Would you like to access the deal room?Yes, please
Already have an account? Log in here.
Print, sign and send to:210 N 78th St. 2nd Floor
Omaha, NE 68114
Or fax to: